Valuation GAZKON

Stocks

Delayed Moscow Micex - RTS 2020-08-10			5-day change	1st Jan Change
295.00 ^RUB	-.--%		-.--%	-

07-14	Public Joint-Stock Company "Gazkon" Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-21	Public Joint-Stock Company "Gazkon" Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	58,958	66,488	66,488	66,488	66,488	66,488
Change	-	12.77%	0%	0%	0%	0%
Enterprise Value (EV) ¹	58,160	65,668	65,471	65,578	29,640	32,750
Change	-	12.91%	-0.3%	0.16%	-54.8%	10.49%
P/E	48.9x	76.6x	30.9x	1,382x	15.7x	21.2x
PBR	0.98x	0.91x	1.01x	0.96x	1.52x	1.54x
PEG	-	-2.1x	0x	-14.1x	0x	-0.8x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-5,741x	-4,249x	-4,323x	-3,968x	-2,509x	-
EV / EBIT	-5,363x	-4,061x	-4,129x	-3,785x	-2,350x	-2,141x
EV / FCF	-7,932x	-7,113x	-2,680x	-2,230x	-141x	-12.5x
FCF Yield	-0.01%	-0.01%	-0.04%	-0.04%	-0.71%	-8%
Dividend per Share ²	5.84	-	9.035	-	18.73	-
Rate of return	1.98%	-	3.06%	-	6.35%	-
EPS ²	6.033	3.85	9.539	0.2134	18.76	13.92
Distribution rate	96.8%	-	94.7%	-	99.9%	-
Net sales	-	-	-	-	-	-
EBITDA ¹	-10.13	-15.46	-15.14	-16.52	-11.82	-
EBIT ¹	-10.84	-16.17	-15.86	-17.32	-12.62	-15.3
Net income ¹	1,206	851.8	2,150	48.1	4,227	3,137
Net Debt ¹	-798.1	-819.1	-1,017	-909.7	-36,848	-33,738
Reference price ²	295.00	295.00	295.00	295.00	295.00	295.00
Nbr of stocks (in thousands)	199,858	225,382	225,382	225,382	225,382	225,382
Announcement Date	4/30/21	4/28/23	4/28/23	4/19/24	3/21/25	3/17/26

¹RUB in Million²RUB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GAZKON	-	-	-	-	730M
BANCO BTG PACTUAL S.A.	12.26x	8.58x	13.82x	2.71%	59.8B
MIRAE ASSET SECURITIES CO., LTD.	5.11x	-	-	1.74%	11.16B
HOULIHAN LOKEY, INC.	18.79x	3.52x	12.16x	2.08%	9.27B
AVANZA BANK HOLDING AB	20.37x	10.06x	14.08x	3.66%	6.36B
MAIN STREET CAPITAL CORPORATION	13.73x	-	-	7.72%	5.26B
PIPER SANDLER COMPANIES	16.13x	1.99x	-	2.96%	4.96B
MOELIS & COMPANY	20.96x	2.33x	11.11x	4.29%	4.49B
PJT PARTNERS INC.	31.44x	1.92x	8.5x	0.66%	3.87B
Average	17.35x	4.73x	11.93x	3.23%	11.77B
Weighted average by Cap.	13.90x	7.19x	13.27x	2.86%